Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.33% first-year return on $537k initial cash invested.
-25.33%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$6,809
Rent
-$11,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,809 income − $18,152 expenses = $11,343 out of pocket
Investment Breakdown
|
Purchase Price
$2473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$537k
Downpayment
20%
$495k
Closing costs
1%
$24,731
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,809
Total Expenses
$18,152
Mortgage P&I
182%
$12,398
Property Taxes
24%
$1,612
Home Insurance
13%
$875
HOA
0%
$0
Property Management
15%
$1,021
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,702